1 / 10
$1,200,000
5703 S Thomas Mallen Rd
Spokane, WA 99224
Listed by Chelsey Graves, Avalon 24 Real Estate
- Units
- 2
- Built
- 1948
- On market
- 43 days
- Layout
- side by side*
Cap rate~2.4%
Cash-on-cash~-15.3%
Cash flow−$4,194
Have any questions about this listing? Want to visit?
Purchase details
Purchase price$
Closing costs 2.5%−$
Repairs and remodel−$
Loan details
Down payment%
Interest rateour standard rate%
Rents
Rents coming innot on the MLS, confirmed with the listing agent$
Expenses
Principal & interest−$6,623
Property taxLeft blank−$
InsuranceNo spot on MLS−$
SewerLeft blank−$
WaterLeft blank−$
GarbageNo spot on MLS−$
Left over after mortgage and expenses−$3,489
Set aside
Vacancy%
Maintenance%
Capital repairs%
Management%
Set aside for vacancy and maintenance−$705
What is left
Cash left over each month−$4,194
The units
| Unit | Beds | Baths | Sq ft | Rent / mo |
|---|---|---|---|---|
| 1 | 4 | 2 | 1,200 | $2,300 |
| 2 | 5 | 2 | 1,656 | $2,400 |
These 2 units add up to $4,700 a month. Those rents were posted in the MLS by the listing agent.
What a free account adds Free account
Every figure above is the same one Beal Estate NW works from — the same cap rate, the same cash flow, the same ledger. What a free account adds is the ability to change them, and the four things below.
- Put in your own numbersyour down payment, your rate, your reserves — and watch every figure move
- Sign up free
- Sale historywhat it last sold for, and when
- Sign up free
- Documentsthe rent roll and the operating statement, when the seller shares them
- Sign up free
- The records behind each figurethe county and city screenshots we worked from
- Sign up free
- Saved searches, liked and hiddenand an email when something new fits
- Sign up free
Price history
- Aug 17, 2026Listed for sale$1,200,000$600,000/unit
Where it is
Looking for what else is nearby…